| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 177.8 | 126.2 | 120.0 | 148.2 | 241.9 | 105.8 | 38.0 | 54.9 | 43.7 | 19.7 | 30.8 | 18.2 | 16.5 | 18.9 | 22.2 | 9.6 | 15.8 | 15.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 7.9 | - | - | - | - | - | - | - |
| Short Term Investments | 78.9 | 30.8 | 18.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 256.7 | 157.0 | 138.8 | 148.2 | 241.9 | 105.8 | 38.0 | 54.9 | 43.7 | 19.7 | 30.8 | 18.2 | 16.5 | 18.9 | 22.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 90.8 | 99.5 | 87.3 | 80.6 | 57.8 | 41.0 | 31.4 | 31.6 | 23.2 | 22.1 | 27.0 | 22.3 | 27.0 | 23.1 | 25.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 112.2 | 111.2 | 85.9 | 65.5 | 58.8 | 39.7 | 23.8 | 30.1 | 21.3 | 16.6 | 27.6 | 24.7 | 17.9 | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 100.8 | 79.9 | 67.1 | 54.0 | 43.3 | 36.0 | 31.9 | 28.0 | 26.1 | 22.6 | 25.3 | 24.0 | 24.5 | 28.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 33.7 | 46.6 | 42.2 | 31.7 | 33.6 | 27.2 | 11.3 | 15.5 | 10.5 | 10.3 | 11.8 | 9.5 | 7.8 | 7.6 | 6.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | ||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 177.8 | 192.0 | 126.2 | 86.2 | 120.0 | 232.8 | 148.2 | 56.0 | 241.9 | 80.3 | 54.9 | 105.8 | 32.5 | 49.1 | 38.0 | |||||||||||||||||||||
| - |
| 9.6 |
| 15.8 |
| 15.9 |
| 28.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 5.5 | 5.2 | 3.8 | 2.0 | 0.5 | 0.8 | 0.3 | 0.6 | 0.3 | 0.6 | 0.6 | 0.5 | - | - | - | - | - |
| Other Current Assets | 25.8 | 21.3 | 19.5 | 11.2 | 5.7 | 3.4 | 2.9 | 2.6 | 3.2 | 2.2 | 1.7 | 2.4 | 1.9 | 2.2 | 3.4 | 2.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 25.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 897.0 | 620.1 | 546.8 | 557.0 | 520.2 | 261.9 | 147.7 | 119.3 | 91.4 | 85.6 | 95.8 | 77.6 | 70.5 | 70.4 | 79.9 | 65.3 | - | - |
| 26.6 |
| 26.5 |
| - |
| - |
| Accumulated Depreciation | 35.7 | 25.7 | 25.1 | 20.9 | 17.9 | 15.6 | 13.4 | 10.9 | 10.6 | 8.9 | 11.8 | 11.0 | 10.0 | 13.0 | 12.0 | 11.4 | - | - |
| Property,Plant & Equipment Net | 65.1 | 54.2 | 42.0 | 33.1 | 25.4 | 20.4 | 18.5 | 17.1 | 15.5 | 13.7 | 13.5 | 13.0 | 14.5 | 15.8 | 14.6 | 15.1 | - | - |
| Long Term Investments | 182.9 | 87.1 | 73.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 74.3 | 74.3 | 74.3 | 0.0 | - | - | - | - | - | - | - | 1.6 | 1.6 | 1.6 | 3.7 | 3.7 | - | - |
| Intangible Assets | 10.1 | 13.4 | 16.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 0.9 | 1.0 | 3.0 | 4.2 | 4.2 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 3.7 | 2.9 | 1.4 | 1.6 | 2.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.9 | 3.1 | 2.6 | 1.0 | 0.2 | 0.5 | 0.7 | 2.4 | 4.1 | 4.1 | 4.0 | 0.9 | 1.0 | 0.1 | 0.1 | 0.2 | - | - |
| Other Non-Current Assets | 1.9 | 2.0 | 1.4 | 1.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | - | - |
| Total Non-Current Assets | 362.8 | 272.0 | 240.9 | 120.1 | 63.6 | 26.0 | 22.7 | 5.1 | 6.1 | 6.2 | 7.0 | 5.9 | 6.8 | 12.8 | 10.2 | 15.9 | - | - |
| Total Assets | 1,259.8 | 892.0 | 787.7 | 677.1 | 583.8 | 287.9 | 170.4 | 141.5 | 113.0 | 105.6 | 116.3 | 96.5 | 91.9 | 99.0 | 104.8 | 96.3 | - | - |
| 9.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 6.2 | 2.0 | 1.3 | 1.0 | 1.4 | 2.0 | 1.4 | 2.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.8 | 2.2 | 1.7 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 73.7 | 77.3 | 54.5 | 56.8 | 56.1 | 30.2 | 20.3 | 23.2 | 17.4 | 14.7 | 30.7 | 16.3 | 15.6 | 13.9 | 21.6 | 21.4 | - | - |
| Total Current Liabilities | 107.4 | 123.9 | 96.7 | 88.5 | 89.7 | 57.4 | 31.6 | 38.7 | 27.9 | 31.5 | 42.5 | 25.8 | 23.3 | 27.2 | 33.0 | 33.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3.9 | 2.2 | 2.6 | 2.4 | 1.9 | 0.7 | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.3 | 5.6 | 7.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.3 | 15.4 | 10.5 | 8.7 | 5.8 | 3.3 | 2.5 | 1.4 | 0.8 | - | 4.8 | 4.2 | 5.8 | 10.2 | 9.0 | 7.9 | - | - |
| Total Non-Current Liabilities | 535.4 | 218.9 | 214.8 | 204.5 | 200.4 | 3.3 | 2.5 | 1.4 | 0.8 | 0.7 | 5.5 | 5.0 | 6.6 | 11.5 | 11.8 | 9.3 | - | - |
| Total Liabilities | 642.8 | 342.8 | 311.5 | 293.0 | 290.1 | 60.6 | 34.1 | 40.1 | 28.7 | 32.2 | 48.1 | 30.8 | 30.0 | 38.7 | 44.8 | 42.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 386.5 | 335.8 | 277.4 | 198.7 | 118.8 | 58.5 | 36.7 | 21.3 | 7.6 | (1.3) | (6.1) | 4.0 | 0.7 | 0.7 | 0.7 | (4.7) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 617.0 | 549.2 | 476.1 | 384.1 | 293.6 | 227.3 | 136.3 | 101.4 | 84.3 | 73.4 | 68.2 | 65.7 | 61.9 | 60.3 | 59.9 | 54.0 | 51.0 | 62.7 |
| Total Equity | 617.0 | 549.2 | 476.1 | 384.1 | 293.6 | 227.3 | 136.3 | 101.4 | 84.3 | 73.4 | 68.2 | 65.7 | 61.9 | 60.3 | 59.9 | 54.0 | 51.0 | 62.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (15.1) | - | - | - | - |
| Working Capital | 789.6 | 496.1 | 450.1 | 468.5 | 430.5 | 204.5 | 116.1 | 80.6 | 63.6 | 54.1 | 53.2 | 51.8 | 47.2 | 43.2 | 46.9 | 32.3 | - | - |
| Book Value | 617.0 | 549.2 | 476.1 | 384.1 | 293.6 | 227.3 | 136.3 | 101.4 | 84.3 | 73.4 | 68.2 | 65.7 | 61.9 | 60.3 | 59.9 | 54.0 | 51.0 | 62.7 |
| Tangible Book Value | 532.6 | 461.5 | 384.9 | 383.5 | 293.0 | 226.7 | 135.8 | 100.9 | 83.8 | 72.8 | 67.4 | 63.2 | 59.3 | 55.8 | 52.1 | 46.2 | - | - |
| 85.3 |
| 61.0 |
| 54.9 |
| 41.2 |
| 47.2 |
| 43.7 |
| 27.1 |
| 24.3 |
| 19.7 |
| 23.9 |
| 25.8 |
| 30.8 |
| 24.2 |
| 14.0 |
| 18.2 |
| 16.5 |
| 18.9 |
| 22.2 |
| 9.6 |
| 15.8 |
| 15.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.9 | - | 7.9 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 78.9 | 40.0 | 30.8 | 23.6 | 18.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 256.7 | 232.0 | 157.0 | 109.8 | 138.8 | 232.8 | 148.2 | 56.0 | 241.9 | 80.3 | 54.9 | 105.8 | 32.5 | 49.1 | 38.0 | 85.3 | 61.0 | 54.9 | 41.2 | 47.2 | 43.7 | 27.1 | 24.3 | 19.7 | 23.9 | 25.8 | 30.8 | 24.2 | 14.0 | 18.2 | 16.5 | 18.9 | 22.2 | 9.6 | 15.8 | 15.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 90.8 | 112.0 | 99.5 | 68.2 | 87.3 | 79.0 | 80.6 | 73.1 | 57.8 | 60.3 | - | 41.0 | 39.5 | - | 31.4 | - | - | - | 32.3 | - | 23.2 | 21.4 | - | 22.1 | 32.9 | - | 27.0 | - | - | - | 27.0 | 23.1 | 25.5 | 28.8 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||
| Inventory | 112.2 | 133.7 | 111.2 | 99.2 | 85.9 | 61.2 | 65.5 | 70.1 | 58.8 | 54.3 | - | 39.7 | 29.5 | - | 23.8 | - | - | - | 23.7 | - | 21.3 | 20.7 | - | 16.6 | 29.4 | - | 27.6 | - | - | - | 17.9 | - | - | - | - | - |
| Prepaid Expenses | 3.4 | 4.0 | 5.5 | 5.0 | 5.2 | 4.3 | 3.8 | 2.4 | 2.0 | 1.1 | - | 0.5 | 0.6 | - | 0.5 | - | - | - | ||||||||||||||||||
| Other Current Assets | 25.8 | 21.2 | 21.3 | 27.0 | 19.5 | 15.0 | 11.2 | 7.5 | 5.7 | 4.4 | - | 3.4 | 3.5 | - | 2.9 | - | - | |||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Assets | 897.0 | 702.9 | 620.1 | 560.5 | 546.8 | 586.5 | 557.0 | 541.7 | 520.2 | 308.4 | - | 261.9 | 174.1 | - | 147.7 | - | ||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 100.8 | 88.5 | 83.9 | 70.4 | 67.1 | 59.3 | 54.0 | 50.2 | 43.3 | 37.4 | - | 36.0 | 33.6 | - | 31.9 | - | - | - | 26.0 | - | 26.1 | 25.4 | - | 22.6 | 24.8 | - | 25.3 | - | - | - | 24.5 | 28.8 | 26.6 | 26.5 | - | - |
| Accumulated Depreciation | 35.7 | 31.7 | 29.7 | 26.2 | 25.1 | 22.2 | 20.9 | 19.8 | 17.9 | 17.1 | - | 15.6 | 14.8 | - | 13.4 | - | - | |||||||||||||||||||
| Property,Plant & Equipment Net | 65.1 | 56.8 | 54.2 | 44.2 | 42.0 | 37.1 | 33.1 | 30.4 | 25.4 | 20.4 | - | 20.4 | 18.8 | - | 18.5 | - | ||||||||||||||||||||
| Long Term Investments | 182.9 | 87.9 | 87.1 | 81.8 | 73.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Goodwill | 74.3 | 74.3 | 74.3 | 74.3 | 74.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Intangible Assets | 10.1 | 11.7 | 13.4 | 15.1 | 16.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.6 | - | 0.5 | - | - | - | ||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Tax Assets | 12.9 | 3.7 | 3.1 | 2.6 | 2.6 | 0.7 | 1.0 | 0.1 | 0.2 | 0.0 | - | 0.5 | 0.5 | - | 0.7 | - | - | |||||||||||||||||||
| Other Non-Current Assets | 1.9 | 2.1 | 2.0 | 1.9 | 1.4 | 2.6 | 1.0 | 0.4 | 0.2 | 0.1 | - | 0.1 | 0.1 | - | 0.1 | - | - | |||||||||||||||||||
| Total Non-Current Assets | 362.8 | 271.8 | 272.0 | 235.7 | 240.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Assets | 1,259.8 | 974.7 | 892.0 | 796.2 | 787.7 | 709.7 | 677.1 | 625.2 | 583.8 | 344.1 | - | 287.9 | 197.3 | - | 170.4 | - | - | |||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Accounts Payable | 33.7 | 40.9 | 46.6 | 37.8 | 42.2 | 31.2 | 31.7 | 35.1 | 33.6 | 33.0 | - | 27.2 | 20.6 | - | 11.3 | - | - | - | 15.2 | - | 10.5 | 12.5 | - | 10.3 | 12.1 | - | 11.8 | - | - | - | 7.8 | 7.6 | 6.8 | 9.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Revenue Current | - | 37.6 | 28.9 | 26.6 | 14.7 | 7.2 | 12.8 | 11.8 | 10.8 | 12.9 | - | 6.2 | 9.6 | - | 2.0 | - | - | |||||||||||||||||||
| Operating Lease Liabilities Current | 1.8 | 1.9 | 2.2 | 1.7 | 1.7 | 1.3 | 1.3 | 1.0 | 1.0 | 0.7 | - | 0.7 | 0.8 | - | 0.8 | - | ||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Current Liabilities | 73.7 | 89.1 | 77.3 | 69.8 | 54.5 | 45.5 | 56.8 | 51.1 | 56.1 | 48.3 | - | 30.2 | 28.2 | - | 20.3 | - | - | |||||||||||||||||||
| Total Current Liabilities | 107.4 | 130.0 | 123.9 | 107.5 | 96.7 | 76.8 | 88.5 | 86.3 | 89.7 | 81.3 | - | 57.4 | 48.7 | - | 31.6 | - | ||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Liabilities | 1.3 | 5.2 | 5.6 | 5.8 | 7.5 | - | - | - | - | 0.2 | - | 0.0 | - | - | - | - | - | |||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Liabilities | 14.3 | 14.6 | 15.4 | 10.0 | 10.5 | 10.2 | 8.7 | 6.9 | 5.8 | 3.5 | - | 3.3 | 2.1 | - | 2.5 | - | ||||||||||||||||||||
| Total Non-Current Liabilities | 535.4 | 218.3 | 218.9 | 213.2 | 214.8 | 206.5 | 204.5 | 202.1 | 200.4 | 3.7 | - | 3.3 | 2.1 | - | 2.5 | - | ||||||||||||||||||||
| Total Liabilities | 642.8 | 348.3 | 342.8 | 320.7 | 311.5 | 283.2 | 293.0 | 288.4 | 290.1 | 85.0 | - | 60.6 | 50.8 | - | 34.1 | - | ||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | - | 0.2 | - | - | - | 0.1 | - | 0.1 | 0.1 | - | 0.1 | 0.1 | - | 0.1 | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Retained Earnings | 386.5 | 403.8 | 335.8 | 270.1 | 277.4 | 234.5 | 198.7 | 156.3 | 118.8 | 87.5 | - | 58.5 | 44.8 | - | 36.7 | - | - | |||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 1.2 | 0.2 | (0.5) | 0.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Treasury Stock | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | - | 1.9 | - | - | - | ||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Stockholders Equity | 617.0 | 626.5 | 549.2 | 475.4 | 476.1 | 426.4 | 384.1 | 336.8 | 293.6 | 259.2 | 242.0 | 227.3 | 146.5 | 140.0 | 136.3 | 132.2 | 108.3 | |||||||||||||||||||
| Total Equity | 617.0 | 626.5 | 549.2 | 475.4 | 476.1 | 426.4 | 384.1 | 336.8 | 293.6 | 259.2 | 242.0 | 227.3 | 146.5 | 140.0 | 136.3 | 132.2 | 108.3 | 101.4 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Working Capital | 789.6 | 573.0 | 496.1 | 452.9 | 450.1 | 509.8 | 468.5 | 455.5 | 430.5 | 227.0 | - | 204.5 | 125.3 | - | 116.1 | - | - | - | ||||||||||||||||||
| Book Value | 617.0 | 626.5 | 549.2 | 475.4 | 476.1 | 426.4 | 384.1 | 336.8 | 293.6 | 259.2 | 242.0 | 227.3 | 146.5 | 140.0 | 136.3 | 132.2 | 108.3 | 101.4 | ||||||||||||||||||
| Tangible Book Value | 532.6 | 540.5 | 461.5 | 385.9 | 384.9 | 425.8 | 383.5 | 336.2 | 293.0 | 258.6 | - | 226.7 | 145.9 | - | 135.8 | - | - | |||||||||||||||||||
| 0.5 |
| - |
| 0.6 |
| 0.4 |
| - |
| 0.3 |
| 0.8 |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| 3.2 |
| 1.5 |
| - |
| 2.0 |
| 2.3 |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.9 |
| 2.2 |
| 3.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.9 |
| - |
| 91.4 |
| 98.1 |
| - |
| 85.5 |
| 97.3 |
| - |
| 95.8 |
| - |
| - |
| - |
| 70.5 |
| 70.4 |
| 79.9 |
| 65.3 |
| - |
| - |
| - |
| 10.3 |
| - |
| 10.6 |
| 9.8 |
| - |
| 8.9 |
| 10.8 |
| - |
| 11.8 |
| - |
| - |
| - |
| 10.0 |
| 13.0 |
| 12.0 |
| 11.4 |
| - |
| - |
| - |
| - |
| 15.7 |
| - |
| 15.5 |
| 15.6 |
| - |
| 13.7 |
| 14.0 |
| - |
| 13.5 |
| - |
| - |
| - |
| 14.5 |
| 15.8 |
| 14.6 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 3.7 |
| 3.7 |
| - |
| - |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.9 |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.0 |
| 3.0 |
| 4.2 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| 4.1 |
| 9.5 |
| - |
| 4.1 |
| 3.8 |
| - |
| 4.0 |
| - |
| - |
| - |
| 1.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| 0.2 |
| 0.3 |
| - |
| 0.3 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| 5.4 |
| - |
| 6.1 |
| 11.7 |
| - |
| 6.3 |
| 7.3 |
| - |
| 7.0 |
| - |
| - |
| - |
| 6.8 |
| 12.8 |
| 10.2 |
| 15.9 |
| - |
| - |
| - |
| 121.1 |
| - |
| 113.0 |
| 125.4 |
| - |
| 105.6 |
| 118.5 |
| - |
| 116.3 |
| - |
| - |
| - |
| 91.9 |
| 99.0 |
| 104.8 |
| 96.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| 3.6 |
| 2.5 |
| - |
| 1.4 |
| 2.0 |
| - |
| 2.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| - |
| 17.4 |
| 29.3 |
| - |
| 14.7 |
| 31.0 |
| - |
| 30.7 |
| - |
| - |
| - |
| 15.6 |
| 13.9 |
| 21.6 |
| 21.4 |
| - |
| - |
| - |
| - |
| 31.7 |
| - |
| 27.9 |
| 51.2 |
| - |
| 31.5 |
| 43.1 |
| - |
| 42.5 |
| - |
| - |
| - |
| 23.3 |
| 27.2 |
| 33.0 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| 4.8 |
| - |
| - |
| - |
| 5.8 |
| 10.2 |
| 9.0 |
| 7.9 |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| 0.8 |
| 0.9 |
| - |
| 0.7 |
| 5.6 |
| - |
| 5.5 |
| - |
| - |
| - |
| 6.6 |
| 11.5 |
| 11.8 |
| 9.3 |
| - |
| - |
| - |
| - |
| 32.6 |
| - |
| 28.7 |
| 52.2 |
| - |
| 32.2 |
| 48.8 |
| - |
| 48.1 |
| - |
| - |
| - |
| 30.0 |
| 38.7 |
| 44.8 |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| - |
| 7.6 |
| (1.9) |
| - |
| (1.3) |
| (4.8) |
| - |
| (6.1) |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| (4.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.4 |
| 88.5 |
| - |
| 84.3 |
| 73.2 |
| - |
| 73.4 |
| 69.7 |
| - |
| 68.2 |
| - |
| - |
| 65.7 |
| 61.9 |
| 60.3 |
| 59.9 |
| 54.0 |
| 51.0 |
| 62.7 |
| 88.5 |
| - |
| 84.3 |
| 73.2 |
| - |
| 73.4 |
| 69.7 |
| - |
| 68.2 |
| - |
| - |
| 65.7 |
| 61.9 |
| 60.3 |
| 59.9 |
| 54.0 |
| 51.0 |
| 62.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| - |
| 68.2 |
| - |
| 63.6 |
| 46.8 |
| - |
| 54.0 |
| 54.1 |
| - |
| 53.2 |
| - |
| - |
| - |
| 47.2 |
| 43.2 |
| 46.9 |
| 32.3 |
| - |
| - |
| 88.5 |
| - |
| 84.3 |
| 73.2 |
| - |
| 73.4 |
| 69.7 |
| - |
| 68.2 |
| - |
| - |
| 65.7 |
| 61.9 |
| 60.3 |
| 59.9 |
| 54.0 |
| 51.0 |
| 62.7 |
| - |
| 88.0 |
| - |
| 83.8 |
| 72.7 |
| - |
| 72.8 |
| 68.8 |
| - |
| 67.4 |
| - |
| - |
| - |
| 59.3 |
| 55.8 |
| 52.1 |
| 46.2 |
| - |
| - |